Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $157k initial cash invested.
-22.55%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$2,713
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $5,662 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$5,662
Mortgage P&I
121%
$3,286
Property Taxes
26%
$715
Home Insurance
9%
$238
HOA
4%
$120
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678